Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in North Richland Hills at 4917 Delta Ct, North Richland Hills, TX, 76180 priced at $450,000 converts $2,520/mo rent into after a $2,203/mo obligation. Total monthly income equals $2,520/mo. Return on cash invested prints 14.43% in year one, and rental yield reads 6.72% against a $450,000 entry. Equity gained on principal adds $2,904/yr, while 5% annual appreciation compiles into $124,327 by year five. Five-year ROI reaches 74.7% and total cumulative return in cash sums $111,438. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,520/mo property income covering a $2,203/mo payment, not borrower’s personal income.
Single Family
Built in 1986
0.33 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76180, North Richland Hills, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,061 (100%) |
| Owner Occupied HU | 8,037 (44.5%) |
| Renter Occupied HU | 8,782 (48.6%) |
| Vacant Housing Units | 1,242 ( 6.9%) |
| Median Home Value | $344,927 |
| Average Home Value | $380,786 |
Residential
17,028
Single Family
10,367
Multi-Family
6,661
Businesses
1,091
Date | Event | Price |
|---|---|---|
| 2025-04-24 | Listed for sale | $450,000 |
| 2014-05-23 | Sold | N/A |
| 2014-03-07 | Price change | $200,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-24 | $2005.62 | -15.98% | $416,000 | -0.63% |
| 2023-04-24 | $2387.01 | -3.73% | $418,629 | 20.34% |
| 2022-04-24 | $2479.42 | 2.85% | $347,861 | 13.60% |
Listed by: Johnny Williams • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20907082
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
